COMPANY REGISTRATION NUMBER.. 07411348
CHARITY REGISTRATION NUMBER: 1139279
Blue Smile Project
Company Limited by Guarantee
Unaudited independently examined financial
statements
31 July 2024

Blue Smile Project
Company Limited by Guarantee
Financial statements
Year ended 31 July 2024
Page
Trustees, annual report
Independent examiner's report to the trustees
16
Statement of financial activities (including income and expenditure account)
17
Balance sheet
18
statement of cash flows
19
Notes lo the financial statements
20

Blue Smile Project
Company Limited by Guarantee
Trustees. annual report
Year ended 31 July 2024
The trustees, who are also Ihe directors for the purposes of company law, present their report and the
unaudited financial statements of the charity for the year ended 31 July 2024.
The financi81 stalements have been prepared in accordance with the accounting policies set out in notes to
the accounts and comply with the charity's governing documenl. the Charities Act 2011 and Companies Act
2006 and Accounting and Reporting by Charilie5-. Statement of Recommended Practice applicable to
charities preparing their accounts in accordancè with the Financial Reporting Standard applicable in the UK
and Republic of Ireland published in October 2019.
A letter from the chair of trustees
l am happy lo present my Chairfs report for Blue Smile for the year ended 31 July 2024.
Blue Smile conlinues to offer vital support for primary age children at a time when the mental heallh of
children and young people is a matter of rising concern. Our aim is to provide an accessible service to
address the needs of as many children as possible. We aim to ensure that what we do is effective and
robustly evid8nce-based and continue to be al the forefront of best practice in the field.
This year we have invested more in psychoeducational groups for children. this has yielded promising
results and useful data which is enablin9 US to refine our offer. Groupwork runs alongside our one-to-one
work, which remains a tried and tested core service for schools across Cambridgeshire. We continue to
invest in our 'whole school, philosophy, supporting the whole school community In a variety of ways, tailored
lo need, in our nine Partner Schools.
We have continued to hold at the same rate Ihe financial contribution schools make towards our services,
given pressures on school budgets. As our costs have risen with inflation and for other reasons, this has
meant that we have increased the charitable subsidy through fundraised income. We have also offered
some flexibility e.g. offering a smaller Partner School service in one school for a smaller contribution and
temporarily increasing the charitable contribulion in exceptional circumstsnces for one school.
We have continued to gradually expand Olfrr reach this year. We have provided one-to-one therapy for 266
childreri, as compared to 255 last year and 232 the year before, and we have supported 158 children
through psychoeducational groups, as compared to 153 and 59 respectively last year and the year before
that.
Blue Smile's charitable objectives focus particulady on those children facing disadvantage. This year 520/.
of the children we worked with were eli9ible for free school meals and 49 % were on the school Special
Educational Needs Register. We continue to focus on schools and children who most need our help and
whose families may nol have the means to access help elsewhere.
This year we have adjusted our model to follow the evidence about the number of sessions which yields
best results for children. We now offer one-to-one work on the basis of 20 weekly sessions, though this
can be flexed if necessary to reflect Ihe needs of an individual child. We are commilled lo continuing to
build and refine our evaluation and evidence base.
This year we worked with 9 Partner Schools and 28 other schools.
W8 hav8 made good use of our now embedded cloud-based system for holding and managing data to
ensure data is accurate and up to date, that any safeguarding issues can be fully and securely recorded
and reviewed and that we are evaluating and reviewing all the services we provide as we go along.
We adopted a new Strategy in the 2023124 year as our previous Stralegy came to a c105e in 2023. Our
current Strategy focuses on four strategic aims= Deliver and Grow. Data and Impacl.. Our People and Our
Organisalion.

Blue Smile Project
Company Limited by Guarantee
Trustees, annual report (corttinu8d)
Year ended 31 July 2024
Clinical quality and effecliveness, and best safeguarding practice, remain at the heart of what we do.
These issues are regularly on the agenda for Board meetings as well as the focus of meetings of the
Clinical and Ethics Group, which reports into 8oard. Day to day, clinical and safeguarding issues are
regularly reviewed and discussed by the Director and Clinical Services Manager. Safeguarding was the
core theme of our Blue Smile Day which all staff, therapists, volunteers and Trustees are strongly
encouraged to attend. and the Day involved some excellent training and talks for the whole team on
different aspects of safeguarding. l am graleful both to Carrie-Ann Black, our lead Safeguarding Trustee till
Jan 2024, and lo Angela McKeown, who ably stepped up lo fi51 this role until a new Safeguarding Trustee,
Karen Glisson, joined the Board in th8 24125 year.
We are extremely grateful to all those individuals. companies, community groups, trusts and foundations
who have generously supported our work this year. I want to particularly thank our wonderfLJI Friends of
Blue Smile, who remain tireless in their support, and lo pay special tribute to the late Dr Hassan Shakir-
Khalil and his wife Anna who left us a very generous legacy this year. We are extremely grateful to Dr and
Mrs Shakir-Khalil's family for supporting us lo tell others about this legacy and about the lasting impact il will
have for Blue Smile and in the lives of the children we support.
Naomi Mallick- Chair of the Board of Trustees
A letter from the Charity Director
We began 23124 with a review our strategy and plan, to ensure that we are fit for purpose for the next three
years. Our mission to Iransform the menlal health and life chances of children across Cambridgeshire is
underpinned by our four strategic aims-.
To reach more children wilh the right support at the right tim8, by delivering and growing an excellent
mental health Service ' To enhance understanding of children's mental health and practice, by focusing on
data and evidence, to support collaboration and innovation ' To build a diverse and inclusive community of
staff, therapists, trainee therapists and volunteers, who are empowered lo support children and young
people ' To strenglhen our organisational services, in order to have impact now and in the future
Throughout the year, we have focused on delivering excellent services
both one-toryone arts-based
therapy and psychoeducational groupwork. We have worked in 37 Cambridgeshire schools and supported
over 420 children. Nine Partner Schools received a holistic package of support whilst, al other schools, we
delivered one-to-one therapy. groupwork. or teacher mentoring, depending on need.
In total, we supported 266 children via one-to-one thèrapy. While mental health challenges can happen to
any child, those from disadvantaged backgrounds are at much greater risk and face more barriers to
access support. Children with special educational needs or disabilities are also more likely lo experience
anxiely, depression or low self-esteem than their peers. Of the children we supported last year. 52 /0 were
eligible for Pupil Premium. indicating economic disadvantage (national average= 24Q/ol and 49 /D of children
on the Special Educational Needs register (national average: 14Q/o). The average age when starting therapy
was 8 years, showing our commilmenl to early intervention.
Many children we support have been through highly stressful or traurnatic experfences in their young lives
or "adverse childhood experiences" {ACEs)- Those most reported were parental separation, domestic
abuse, family mental i1Sness and bereavement. 5910 children accessing Blue Smile therapy were facing
more than one adverse childhood experlence {ACE}, whilst 180/0 had experienced four or more ACES.
Outcomes for children remain consistently positive, with 90Yo of children. 870/0 of parents and 90/0 of
teachers reporting children had improved on their identified goa15 because of Blue Smile's support.

Blue Smile Project
Company Limited by Guarantee
Trustees. annual report (¢onllnu•d)
Year ended 31 July 2024
Blue Smile also collects data on the wider impact of our work, Including children's willingness to engage in
school life. For children who initially scored low la score 5 or less oul of 10), teachers reported 72 % showed
increased willingness lo engage following therapy.
We continued to focus on expanding our provision of early intervention groupwork to reach more children.
We were able lo offer 24 groups, across five different themes. supporting over 150 children. This included
the successful delivery of a pilot program "Worry Warriors" to support children at primary school
experiencing anxiety. Children attending this group showed decreased anxiety and an increase in coping
skills.
Blue Smile look key decisions during 23124 that will enable us to scale up our service, reach more children,
and keeping waiting times down.
We adopted a 20-week model of therapy, which our clinical data shows is the optimum time lo ensure that a
child can make good progress on their goals. allowing us to provide long-term support to more children. We
increased therapist5 pay significantly, lo better reflect the skills, qualifications and experience we require
2nd address recruitment and retention challenges. We also launched Charitylog, a clinical record
management system, that will allow us to manage clinical data safely and efficiently, enabling dats-driven
decision making and clear, real-time understanding of clinical need, lo that we can mainlain the highest
possible quality of support for children.
Looking forward to 2025, Blue Smile will mark 15 years since its foundation. During that timè, over 3000
children have been able to enjoy happier childhoods and build brighter futures thanks lo speciallsl mental
health support by Blue Smile therapists in Cambridgeshire schools.
This birthday year provides an occasion to celebrate what has been achieved and thank people who have
played a significant role in Blue Smile'5 development, but it will also be an irnportant opportunity to highlight
the continued and growing need for children's mental health services and galvanise support for the coming
years. With NHS figures showing that 1 in 5 children is currently experiencing significant mental health
difficulties lup from 1 in 10 when we started). sadly Blue Smile's work is needed more than ever.
Anne Kent-Taylor- Charity Director

Blue Smile Project
Company Limited by Guarantee
Trustees. annual report (continued)
Year ended 31 July 2024
Reference and administrative details
Registered charity name
Blue Smile Project
Charlty reglstratlon number
1139279
Company registration number
07411348
Principal office and registered 47-51 Norfolk Street
offieè
Cambridge
CB12LD
The trustees
The trustees who seNed during the year and at the date of approval were as follows..
Naomi Mallick (Chairl
Christopher O'connor (Treasurer)
Nicholas Froy
Angela McKeown
Sarah Nolas¢o
Carrie-Ann Black (Resigned 1510112024>
Hannah Buxton (Resigned 11109120241
The Patron
Professor Sir Simon Baron-cohen
Charity Director
Anne Kent-Taylor
Independent examiner
L Thurslon FCCA
Lovewell Blake LLP
Chartered accountants
First Floor Suite
2 Hillsidè Business Park
Bury St Edrnunds
IP32 7EA
Bankers
The Cothoperative Bank Pl
PO Box 250.
Skelmersdale
WN8 6WT
The Charity Bank Limited
Fosse House
182 High Street
Tonbridge
TN9 1BE
Soll¢ltors
Mills & Reeve LLP
Botanic House
100 Hills Road
Cambridge
CB2 1PH
Webslte
w.bluesmile.org.uk

Blue Smile Project
Company Limited by Guarantee
Trustees. annual report fcontinued)
Year ended 31 July 2024
Objectlves and actlvilies
Objectives:
Blue Smile's charitable objectives as set out in Ihe Memorandum and Articles of Association are..
For the benefit of the public, to enhance the mental health of, in particular but not exclusively,
disadvantaged children and young people, in particular in Cambridgeshire and surrounding areas,
through counselling, SLlPPOrt and therapeutic use of the arts., and
For the benefit of the public, to support schools and other educational instilulions, in particular in
Cambridgeshire and surrounding areas, in addressing the mental health needs of, in particular but not
exclusively, disadvantaged children and young people appropriately.
Vlsion:
A world where happier children have brighter futures.
Mission:
To transform the mental health and life chances of children across Cambridgeshlre.
Publlc benefit statement:
The Trustees have had due regard to Ihe guidance issued by the Charity Commission on public benefit.
The charity offers subsidised services to schools and works hard lo ensure that the contribution it asks
schools to make is fair and proportionate in the contexl of our aim to reach as many beneficiaries as
possible, with a focus on Ihose who face the most disadvantage. Of the children refeTred to the one-to-one
service in the reporting year 49 % are on the Special Educational Needs Register las compared to a 14.1 /0
national average), 22 /0 are perfomiing below national curriculum levels in all three of reading, writing and
maths and 53 % are eligible for Pupil Premium {as compared to the national average of 25.9L/I.). 300/0 are
both on the SEN Register and eligible for Pupil Premium and 59 % of the children referred were identified as
having experienced more than one Adverse Childhood Experiences.
The Trustees confirm that they hav8 complied with the duty in section 4 of the Charities Act 2011.

Blue Smile Project
Company Limited by Guarantee
Trustees. annual report (¢ontintséd)
Year ended 31 July 2024
Achievement5 and perfonr*an¢e
Providing a clinical service in Partner Schools
Blue Smile provides arts-based therapy and mentoring in Partner Schools in Cambriiige to children aged 3-
13. A Blue Smile team, led by our School Clinical Lead for that school, goes into each Partner School on
the school's 'Blue Smile Day, each week in term time.Partner Schools also act as our training and
development hubs, providing clinical placements for trainee therapists. We provide intensive one-to-one,
long-term therapy (generally weekly in term-time for 20 weeks) for 12-16 children per week in each Partner
School. In addition, we provide support for the whole school in the form of an offer tailored to each school
including assemblies. psychoeducational groups for children, advice for parents, and formal and informal
support for school staff.
Blue Smile offers a 'whole family, and 'whole school, approach in our Partner Schools, responsive to
feedback and information from our referrals data. Where children need SUPPDrt, it is regu18rly the case that
parents and carers may also need support. whether with their own mental health or other issues. We
engage with parents and carers through parent meetings, which are parl of our model. We work with
schools and where appropriate other agencies to ensure broader family needs are addressed. We also
work to support teaching and oth8r staff, providing support tailored to need.
In 2023124 Blue Smile operated a Partner School service in Arbury Primary School, The Grove Primary
School. Histon and Impington Brook Primary School, Orchard Park Community Primary School, The Galfrid
School, Shirley Community Primary School. St Andrew's C of E Primary School in Soham, Pendragon
Community Primary School in Papworth Everard. and Monkfield Park Primary School in Cambourne.
Provldlng clin5cal servlces In other schools
Blue Smile provides a flexible outreach $eNice to help children in any school in Cambridgeshire and
surrounding areas. This enables schools who may not want to commit to the Partner School model lo ask
Blue Smile to work with indlvidual or small numbers of children who need support.
The outreach service also offers a 'menu of services, from which schi)ols can choose to support children
with one-to-one therapy, provide psychoeducalional support through group work, or provide fomial teacher
mentoring.
We have provided our outreach service in 14 schools where we offe￿d one-to-one therapy, 6 schools
where we offered psychoeducational groups, 5 schools where we offered both one-to-one and groupwork,
and 3 schools where we offered formal teacher mentoring.
One-to-one provision
Over211, Blue Smile provided one-to-one therapy for 266 chlldren over 3,930 sessions as compared to 255
hildren over 4,624 sessions in 202213. This consisted of 2,831 sessions for 193 children in our Partner
Schoo15, and 1,099 sessions to 73 children in other schools.
We have adapted our model Ihis year for both Partner Schools and other schools in that our one-to-one
offer now consists of a package of 20 sessions for each child. We have made this change as our
evaluation shows Ihal mora than 20 sessions do not improvè outcomes for children., we are keen to ensure
our approach is robustly evidence based and thal we can support as many children as possible within the
resources we have. The 20-session model can be flexed up or down as required as we recognise that each
child is individual, and our service is tailored to each child's needs.

Blue Smile Project
Company Limited by Guarantee
Trustees. annual report f¢ontinuedJ
Year ended 31 July 2024
Additional services
Blue Smile has continued lo offer a 'whole family, and 'whole school, approach in response to feedbaok and
nformation from our referrals data. Where children need support it is regularly the case that parents and
carers may also need support, whether with their own mental health or other iSSLfes. While Blue Smile's
offer is focused on children we continue to engage with parents and carers by including parent meelings in
our model and we seek to work with schools and where appropriate other agencies to ensure broader
famlly needs are addressed.
We continue to offer additional services through our Blue Smile 'Menu of Services, available to all schools.
We have delivered:
24 psychoeducational groups to 158 children on topics such as Managing Big Feelings and, for children
in Year 6, Moving on Up. We have also developed and rolled out a new group to help children address
anxiety, called Worry Warriors.
27.5 hours of fom)al mentoring to staff in 3 schools (alongside the informal support and mentoring
provided as part of the service lo our Partner Schools).
W8 hav8 also deliverad several talks to external groups as part of our commitment to supporting the wider
community. These included talks for sludent counsellors at the University of Cambridge Faculty of
Education and "lunch and leam" events for our corporate supporters, including Rxcelerate. Our staff also
participated in an interview for World Mental Health Day 2023 on BBC Radio Cambridgeshire, Suffolk, and
Norfolk
Maintaining clinical standards and supporting professional development
Supporting the professional development of our staff, practitioners, Irainees and volunteers remains
priority for Blue Smile, as is our broader contribution to the development of the child mental health
workforce in our region.
Across our clinical services, we worked with a total of 62 practitioners in 2023124 who delivered work in
schools. These included volunteer mentots. trainee therapists on clinical placement, and qualified
therapists.
We delivered or hosted 6 training sessions for a total of 174 attendees, which included mental health
practitioners from and beyond Blue Smile. trainees, and other members of the community interested in
menlal health work. As always, our trainin9 was offered free of Charge lo Blue Smile practitioners. 95.5/0 of
attendees agreed or slrongly agreed that the training enhanced Iheir skills, knowledge or understanding,
and 91.7 % of attendees agreed or strongly agreed Ihat the tra ining was relevanl to their role. The sessions
covered areas such as safeguarding, supporting children wilh ADHD, th8 narrative arc. an inlroduction to
dramatherapy, and working with hard-to-reach children.
We again brought the whole Blue Smile leam together, including staff. studènts and self-employed
therapists along with Trustees, for a Blue Smile Day on a Saturday in Seplember 2023. The day involved a
range of practical training sessions delivered by senior slaff and the Safeguarding Trustee, with a focus on
Safeguarding as wèll as affording an opportunity for p8ople to network and spend some time together.
We continued our Student Bursary scheme this year. awarding a bursary of £1000 each to Masters
students doing a placement with Blue Smile. to support them to complete their training as Child and
Adolescenl Psycholherapists. The bursaries are designed lo particularly support those who may face
challenges in completing their professional training.
All the charity's practitioners received regular ¢linical supervision at an appropriate level and had regular
management reviews to monitor progress and provide support.

Blue Smile Project
Company Limited by Guarantee
Trustees. annual report (continued)
Year ended 31 July 2024
The charity has comprehensive policies and procedures in place and a full set of Practice Standards, lo
which practitioners sign up annually. Safer recruiting method5 are used for all persons working with
children and they receive a full induction and regular supervision. We regularly review and update our
safeguarding policy and practice and ensure that for everyone involved in tha charity safeguarding is
always the priority and always front of mind.
Carrie-Ann Black, Head of Nurslng for Research and Quality at the South London and Maudsley NHS Trust,
remained our Lead Safeguarding Trustee lill her resignation from the Board in January 2024. Angela
McKeown slepped in as Interim Lead Safeguarding Trustee., we have recruited a new Lead Safeguarding
Trustee, Karen Glisson. in the 24125 year. Karen has extensive safeguarding experience, and we have
been pleased to welcome herlo the Board.
The Clinical, Ethics and Safeguarding Group, chaired by Carrie-Ann and then Angela, and comprising
internal and external members, considers safeguarding requirements and ethical issues and practice
slandards. A Clinical Panel, comprising a Clinical Supervisor. the Clinical Services Manager and the Lead
Trustee for Safeguarding, can be called if immediate discussion or advice on a clinical matter is required.
Evaluation and Impact - measuring our 6ff8ctiveness
Since the start of the service in 2010, Blue Smile has supported over 1700 children Ihrough one to one
therapy. 500 children Ihrough psychoeducational groups and a further 1000 children through assemblies
and awareness raising workshops.
The support we offer to children also encompasse5 SUPPOrt for parents and carers and we also support
whole school communities to better understand and deal with mental health challenges.
Our evaluation shows Blue Smile's early intervention and prevention model to be highly effective. The fact
that seTvices are delivered in consultation wilh and in schools mean they are readily accessible even to
families who may olheNise find il difficult to transport their children to SèTvlc6s outside school and outside
school hours.
While we have seen a decrease in the average number of problems and symptoms this year, complex
cases still make up 590/0 of the caseload and children are presenting with an average of 2.4 problems {such
as famiSy breakdown, bereavement or parental mental ill health) and 3.8 symptoms {su¢h as anxietylpanic
attacks. low s6lf-esteemlidentily problems and low moodldepression).
18 /0 of referrals record parentallfamily mental illnes5, as compared to 27D/o in 22123 and 22 % the previous
year. Domestic abuse reporting remains at around 21 % of referrals which is down from the spike that was
seen immediately after the pandemic. 17 % of children referred had social care involv8ment. 180/0 of children
had at least 4 Adverse Childhood Experiences (ACES). Having multiple ACES has been identified as a
major risk factor for sèrious illness, such a5 heart disease and cancer, and emotional and social problems
later in adult life.
We have a robusl system of outcome measures in place for our services, using a variety of bespoke and
slandardised measures. We consider measurement of these outcomes to be a core part of clinical decision-
making and ensuring that our work is effective.
We use two core measures to evaluate our one-to-one therapy..
Our SDQ progress and clinical recovery rat8s show that children's emotional functioning is significantly
improved with Blue Smile's early support, which can prevent more serious difficulties later on in life and
improve long-term life prospects. Okjr goals based BSAM outcomes demonstrates that supporting children's
emotional wellbeing reduces behavioural difficulties and emotional blocks related to learning.

Blue Smile Project
Company Limited by Guarantee
Trustees, annual report (continued)
Year ended 31 July 2024
On the BSAM, 90P/D of children felt they had made progress on the goals they had set by the end of therapy
and 87ty/0 of parenls said their children had made progress on those goals. In additional 900/0 of teachers
said that their pupil's problems identified had improved by lh8 8nd of therapy.
As regards the SDQ, 65 /0 of parenls felt that their child had improved by the end of therapy. Of the parents
of children who started in the clinically diagnosable range, 69/0 considered their child to have made
noticeable improvement by the end of therapy, with 36•/. having made a full recovery.
In addition, 48V/o of children improved school attendance. And 321J/o of the children performing below the
national curriculum level improved their performance In at least one or more main areas of study {reading,
writing, and maths) to be in line with the curriculum expectations.
Blue Smile collects data on children's willingness to engage in school life such as classroom activities and
extracurricular clubs. For children who inilially scored low (a score 5 or less out of 10). teachers reporled
72°/o showed increased willingness to engage following therapy.
All of our psychoeducatlonal groups are evaluated using robust measures appropriate to the specific group
and show positive impacts including on children's ability to deploy coping strategies. For example, following
participation in 'Worry Warriors,, 87 /0 of Ihe children reported improved ability to use appropriate strategies
to tackle Ihelr worries
We use the feedback and evaluation to refine the groupwork offer., for example, in 24125 we decided to
deliver'survive and Thrive. groups for year 7 pupils separately for boys and girls.
We collect feedback directly from children- Here is some of the feedback we received Ihis year.
Feedback on ono-towone work
'You should definitely go. It helps you leam and calm down. Theyre rg8lly kind and I know that if you're sad
about somathing th8yII halp you ba happy again.
Feedback on groups
'The group helped me to calm down.
(On what helped) ?alking about problems and thinking of solutions I never thought about" It is aMa￿ng.
Don't change.
°It helps you relax with your worries.
'It is really fvn and I wish I could keep going..

Blue Smile Project
Company Limited by Guarantee
Trustees. annual report (Continue
Year ended 31 July 2024
Financial review
Ensurlng financial sustainability
The financial year ending July 2024 resulted in a surplus of £21,672 12023- deficit of £569) against a
budgeted deficit of £30,281. Overall income was £551,943 compared to £469,766 in 2023 of which
voluntary income increased from £279,253 in 2023 to £382,635. As a result of this surplus the net assets of
the charity increased to £422.218. The cash balance remained relatively stable increasing from £400,963 to
£431,449 as at 31 July 2024. Deblors and creditors fell by similar levels over the year as shown in the
balance sheet to these accounts.
Over the year, we have been extremely fortunate to have been supported by some very generous partners.
These cover trusls and funds, community fundraising efforts, corporales and individual donors, many of
whom give on a regular basis. We are extremely grateful to them all.
Overall Income
Income from donations, grants, fundraising events and bank interest amounted to £389,921. Service fee
income amounted to £162,022.
Reserves policy:
Blue Smile conlinues to emphasise prudent managemenl of its reseNes and long-temi financial planning.
The trustees reviewed and updated the r8serves policy a few years ago, the actual 18vel of reserves
compared lo this policy is reviewed on a regular basis. In setting and reviewing Blue Smile's Reserves
Policy, the Board lakes into account the charity's commitment to working long-term with children (the aim Is
an average of two school terms}, as well as the annual Service Level Agreements with schools.
Having assessed potential threats and risks, the Trustees have agreed the need to maintain sufficient
income reserves to-
protect the conlinltity of the charity's work
allow for fluctuations in fundraising income
cover unexpected expenditure and contingencies
fund the costs of growth and transformation
enable the charity to wind up in an orderly and ethical fashion should il become no longer viable for the
charity lo continue.
The trustees consider the optimal amount for reserves is 6 months, running costs.
This equates, on the basis of the budget agreed by trustees for the 24125 year, to £324,000.
As at 31 July 2024 total reserves held were £422,218 of which £10,615 was restricted as detailed in the
notes to the accounts. The remaining £411.603 (2023: £378.638) is unrestricted and considered to be 'free
r6s6rve' in line with the Charity Commission guidance.
Trustees have carefully considered the way in which reserves above this level Gan be strategically invested
to support the future development of Blue Smile.
10-

Blue Smile Project
Company Limited by Guarantee
Trustees. annual report (continued)
Year ended 31 July 2024
Financlal review (continued)
In April 2023, we made the decision to increase therapist fees to more fairly reflect the training, skills and
experience of our workforce. This will be an a(idilional expense of £60,000 towards our Partner School
service alone. At the same time, we decided not to increase the conlribulion wè seek from schools. in
recognition of the pressures on school finances. In addition, we designated additional funds, of £10,000
beyond our usual level, to further subsidise our work at Partner Schools seNing particularly disadvantaged
areas. We also designated £10,000 of funding for laptops, recognising additional IT equipment needed now
that all clinical data is recorded online following the rollout of our clinical record management system
Icharilylog).
Reserves, and income and expenditure, are monitored closely by the Rernuneration and Finance
subcommittee and Board.
Deslgnated funds
With respect to designated funds. the charity designated £10.000 towards hardware to support the cloud-
based data system project and £25,000 towards the provision of a Partner School service in a new school.
In 202312024 the charity further designated £13,000 towards Ihe provision of a Partner School service in a
new school, bringing the total arnount designated for this purpose to £38,000. These costs remain
unexpansed at the year end.
Investment Policy:
Cash balances are held in current and deposit bank accounts wlth the Charity's bankers
Plans for future periods
We plan to Continue our new 20-week model for one-to-one therapy, following the evidence that more
sessions than this do not yield belter resulls for children. This will help us d81iver good outcomes for more
children. We also plan lo build on our successful expansion ol groupwork and our new 'Worry Warriors,
pilot which had excellent feedback and positive evaluation results. Groupwork is an excellent model for
early intervention and for helping children build resilience.
In the coming year we will explore geographical expansion and ways in which we can reach children
particularly in more deprived areas or from families facing more challenges than the average.
Having done thorough research into digital models, we have concluded that in person delivery of the
intensive one-to-one support we offer to young children cannot be readily replaced by any of the digitsl
mode15 currently on the market. Many of these models are airned al less severe problems or situations. are
aimed at older childrenlieenagers or involve high levels of parental engagement. We will continue to look
at best ways to build Dn our digitisation of data and at digital models for supporting our work and making il
more efficient in terms of delivery.
Blue Smile continues to be active in The Fullscope Project, a consorbum of seven leading organisation5
that support the mental wellbeing of children andlor young people in Cambridgeshire and Peterborough.
Fullscope has a 3-ye8r programme thal aims to affecl a more accessible, relevant and equitable system to
support children and young people with their mental wellbeing. The participating organisations are Blue
Smile, Cambridge Curiosity and Imagination, Centre 33, CPSL Mind, The Kite Trust, Ormiston Families and
YMCA Trinity.
11

Blue Smile Project
Company Limited by Guarantee
Trustees. annual report (Gontinued)
Year ended 31 July 2024
Stru¢ture, governance and management
Governing documentation:
Blue Smile is the working name of Blue Smile Project. It is a company limited by guarantee with no share
capital. It was incorporated on 18 October 2010 under company registration number 7411348 and is
governed by its Mernorandum and Articles of Association. 11 was registered as a charity on 8 December
2010 under charity number 1139279. Its principal office and registered office is at 47-51 Norfolk St.
Cambridge. CB12LD.
Patron:
Our Patron is Professor Sir Simon Baron-cohen, Professor of Developmental Psychopathology at the
University of Cambridge and Direclor of the Autism Research Centre.
Our Charity Director is Dr Anne Kenl-Taylor.
Bankers and Advisers:
Independent examiner
L Thurston FCCA, Lovewell Blake. LLP, Chartered accountants. First Floor. Suite 2, Hillside Business Park,
Bury St Edmunds, IP32 7EA
Bankers
The Co-operative Bank Plc, PO Box 250, Skelmersdale, WN8 6WT
The Charity Bank Limited, Fosse House. 182 High Street, Tonbridge, TN9 18E
Website
www.bluesmile.org.uk
Trustees
The Irustees bring a variety of experience and skills. They meet bi-monlhly and more often where
necessary. The trustees oversee the work of the Charity Dlreclor. make major decisions, approve policy,
review risks and determine strategy. The Trustees delegate day-to4ay management of the charity to the
Charity Director.
No trusteé is an employee of the company nor ha5 any beneficial interest. but each is a member as well as
a Director ol the company and guarantees to contribute £1 in the event of a winding up.
Recrultment and appolntment of trustees:
Trustees are recruiled for their skllls and experience and generally following advert15ement. They are
appointed by the Board in accordance with the Memorandum and Articles of Association and in accordance
with 'safer recruilmenl, practices. There must be at least three and not more than nine Trustees.
Trusl88s musl, according to Ihe Articles of Associalion, relire afler 5 years. service and may not be
reappointed more Ihan once. Trustees may be appointed again after they have served ten years but only
with a 12-month break.
12-

Blue Smile Project
Company Limited by Guarantee
Trustees. annual report (continue
Year ended 31 July 2024
Structure, governance and management fcontinued}
Trustee induction and training:
New Trustees meet the Charity Direclor. Clinical Services Manag8r and olh8r offic8 staff. They are given
an induction pack, including the Memorandum and Articles of Association, the current strategy, the most
recent full accounts and Annual Review plus recent management accounts. Trustee meeting minutes from
previous meetings as well as reports from advisory groups and sub-committees are also available to them.
Those new to the ro18 of Trustee are recommended to obtain and read the 'Good Ttust88 Guid&, from the
Natlonal Council for Voluntsry Organisations. Tralning is available to trustees.
The Board abides by the principles underlying the ACEVO Code of Good Govefnance.
For Ihe 2023124 year the Trustees were:
Naomi Mallick - Chair of Trustees
Angela McKeown- Interim Trustee Safeguarding Lead (from 15 January 20241
Sarah Nolasco
Chris O'connor- Treasurer
Carrie-Ann Black- Truslee Safeguarding Lead {r8signed 15 January 2024)
Nick Froy
Hannah Buxton {resigned 11 September 2024)
We have a Clinical, Ethics and Safeguarding Group ICEG), chaired by the Trustee Safeguarding Lead,
Carri&Ann Black till 15 Jan 2024 thereafter Angela McKeown. This group includes volunteer members as
well as the Safeguarding Trustee and staff members. It advises the Board on matters within its remit.
We also have a Remuneration and Finance Committee (Remcom), chaired by the Treasurer Chris
O'connor. Remcom comprises the Treasurer, the Chair of Trustees and the Charity Director and in 23124
was also attended by Louise Buckingham, who provided finance and bookkeeping services on a
consultancy basis. Remcom advises the Board on remuneration and finance rnatters and may also make
decisions as delegated by the Board. Both CEG and Remcom report to the Board.
Senlor staff reporting to the Director in the reporting year were Rosi Jack. Fundraising Manager, Anita Gatt,
Clinical Services Manager, Vicki Osborne, Operations Manager and Amna Hamza, Data and Evaluation
Lead.
13

Blue Smile Project
Company Limited by Guarantee
Trustees, annual report (continued)
Year ended 31 July 2024
structure. governance and management (continuedj
Risk Assessment:
The Trustees operate a formal risk management process. Trustees and Charity Director together identify
and record key risks, their probability, impact and mitigating actions. Risks are reviewed by Board
committees and at full Board. Risk Management was overseen by Sarah Nolasco. with CEG and Remcom
reporting to the Board on the risks relevant to their remit.
Key areas of polenlial risk to Board identified lo keep under revlew In 202415 are:.
Income- Failure to raise sufficient fundraised income.
Capacity to deliver.. Poor recruitment, retention, training and supervision of clinical teams limits ability lo
meet demand for services from schools.
Loss of school support- Schools are unable or unwilling to work with Blue Smile.
Key measures put in place to manage each of these risks are:
Fundraising targets sel and monitored.
Concenlrate on areas of highest ROI.
Balance resources be￿een fundraising and comms.
Develop strong links with donor sources.
Focus on diversifying incomè streams to include individual donors and legacies.
Assess impact of competing charities.
Review contribution from schools.
Undertake due diligence on funders.
Ensure appropriate clinical measures in place.
Maintain relationships with Faculty of Education.
Build relationships with other training organisations.
Clear role descriptions for clinical roles.
Impl8ment changes in delivery of services.
Review remuneralion and support package.
Establish Blue Smile bursaries.
Set up of group m¢)del to support more children with reduction in 1..1 seNice model.
Review qualifications and where they sil to support different types of work.
Consider the impact of competing charities and organisations.
Initial assessment of schools.
Annual SLAS with termination procedures.
Annual review of cost to schools of Se￿iCe$.
Maintain good relationships with Headslchairs of Governors.
Maintain state school experience on Board.
Ensure ongoing delivery of outreach 1=1, groupwork and menu of services which ensures more schools
are able to benefit from service and minimises reliance on Partner Schools.
Practice standards and ethical framework.
Feedback and evaluation processes.
Complaints and concems policy and procedure.
Review and adapted Partner School model for individual schools.
Independent examiner reappointment
A resolution to appoint L Thurston FCCA of Lovewell Blake LLP as independent examiner will be proposed
at the next meeting.
14-

Blue Smlle Project
Company Umlted by Guarnntee
Yw ond￿ 31 July 2
8 th<Mth202 S

Blue Smile Project
Company Limited by Guarantee
Independent examiner's report to the trustees of Blue Smile Project
Year ended 31 July 2024
I report to the charity trustees on my examination of the financial statements of the company for the year
ended 31 July 2024 which comprise the statement of financial activities {including incomè and expanditure
account), balance sheet, statement of cash flows and the related notes.
Responsibillties and basis of report
As the charity trustees of the company land also its direclors for Ihe purposes of company law) you are
responsible for the preparation of the financial statemènts in accordance with the requirements of the
Companies Act 2006 ('the 2006 Act,).
Having satisfied myself that Ihe financial statement5 of the company are nol required to be audited under
Part 16 of the 2006 Act and are eligible for independent examination. I report in respect of my examination
of your company's financial statements as carried out under seclion 145 of the Charities Act 2011 ('the
2011 Act'}. In carrying out my examination I have followed the Directions given by the Charity Commlssion
undei section 145{51(bl of the 2011 Act.
Independent examlnevs ststement
Since the charity's gross income exceeded £250,000 your examiner must be a member of a body listed in
section 145 of the 2011 Act. I confim) that l am qualified to undertake the examination because l am a
member of the Association of Chartered Certified Accountants. whiGh is one of th8 listed bodies.
I have Gompleted my examination. I confirm thal no matters have come to my attention in connection with
the examination giving me cause to believe thal in any material respect..
accounting records were not kept in respèct of the company as required by section 386 of the
2006 Act- or
the finanGial statements do not accord with those records; or
the financial statements do not comply with the accounting requirements of s8Ction 396 of the
2006 Act other than any requirement that the accounts give a 'true and faiv view whi¢h is not a
matter considered as part of an independenl examination: or
the financial statements have not been prepared in accordance with the methods and principles
of the Statement of Recommended Practice for accounting and reporting by charities applicable
to charities preparing their accounts in accordance with the Financial Reportlng Standard
applicable in the UK and Republic of Ireland IFRS 102).
I have no concems and have come across no other matters in connection with the examinallon lo which
attention should be drawn in this report in order to enable a prop8r underslanding of the accounts to be
reached.
L Thurston FCCA
Independent Examiner
Lovewell Blake LLP
Chartered accountsnts
First Floor Suite
2 Hillside Business Park
Bury St Edmunds
IP32 7EA
16-

Blue Smile Project
Company Limited by Guarantee
Statement of financial activities
(including income and expenditure account)
Year ended 31 July 2024
2024
Restricted
funds Total funds
2023
Unrestricted
funds
Total funds
Note
Income and endowments
Donations and legacies
Charitable activities
Investment income
268,978
162,022
7,286
113,657
382,635
162,022
7,286
279,253
186,565
3.948
Total income
438,286
113.657
551,943
469,766
Expenditure
Expenditure on raising funds:
Costs of fundraising
Charitable activities
109,893
295.428
109,893
420,378
59,003
411,332
124,950
Total expenditure
405,321
124,950
530.271
470,335
Nel incomellexpenditure) and net
movement in funds
32,965
{11,293)
21.672
1569)
Reconciliation of funds
Total funds brought forward
Total funds carried forward
378,638
21,908
400,546
401.115
411,603
10,615
422,218
400,546
The statèment of financial activities includes all gains and losses recognised in the year.
All income and expenditure derive from continuing activities.
The notes on pages 20 to 30 form part of these financial statements.
17-

Blue Smlle Project
Company Llmlted by Guarantee
Balance sheet
31 Juty 2024
20
2023
12
7.753
13
181.437
431,449
615.886
321282
Cash 8t bank and th hand
n2245
14
(197.353)
1329.452)
418.533
422.218
422,218
400546
Fund• of th• ¢h•lty
10,615
411.603
422218
21,
378.638
Unrtisthded lund$
16
N*4ecl lo the small curppnl85' r•JkM.
and Bre sbgned ￿ behaH of the t4)ard by.
20"L5
Naoml Mallc4(
Corry)8ry reglstrallm number. 07411348

Blue Smile Project
Company Limited by Guarantee
Statement of cash flows
Year ended 31 July 2024
2024
2023
Cash flows from operatlng actlvities
Nel incomel{expendilure)
21.672
{569)
Adjustments for
Depreciation of tangible fixed assets
Dividends, interest and rents from inveslments
Accrued expenses
4,068
{7.286}
64,259
4,068
13,948)
77,700
Changes in..
Trade and other debtors
Trade and other creditors
73,438
(132,949}
23,200
(81,872)
470
Cash generated from operations
Net cash fromllused inl operating activities
14,151)
14,151)
23.200
Cash flows from invesling activities
Dividends, interest and rents from inveslments
Purchase of tangible assels
Net cash froml{used in) investing activitie5
7,286
3,948
19,904)
15,956)
7,286
Net increaselldecrease) in cash and cash equivalents
Cash and cash equivalents at beginning of year
Cash and cash equivalents at end of year
30,486
400,963
(10,107)
411,070
431,449
400,963
The notes on pages 20 to 30 form part of these financial statements.
-19-

Blue Smile Project
Company Limited by Guarantee
Notes to the financial statements
Year ended 31 July 2024
General information
The charity is a public benefit entity and a private company limited by guaranlee. registered in
England and Wales and a registered charity in England and Wales. The address of the registered
office is 47-51 Norfolk Street, Cambridge, CBI 2LD.
Stalement of compliance
The charity constilules a public benefit entity as defined by FRS 102. The financial st81èments have
been prepared in accordance with Accounting and Reporting by Charities.. Statement of
Recommended Practice applicable lo charities preparing their accounts in accordance with the
Financial Reporting Slandard applicable in Ihe UK and Republic of Ireland issued in October 2019, the
Financial Reporting Slandard applicable in the United Klngdom and Republic of Ireland {FRS 102).
the Charities Act 2011, the Companies Act 2006 and UK Generally Accepted Accounting Practice.
Accountlng policies
la) Basis of preparatlon
The financial statements have been prepared on the historical cosl basis, as modified by the
revaluation of certain financial assets and liabilities and investment properties measured at fair value
through income or expenditure.
The financial statements are prepared in sterling, which is the functional currency of the entity.
(b) Going concern
The accounts have been prepared on the going concern basis and the trustees believe that no
material uncertainties exist. The trustees have considered the level of funds held and the expected
income and expenditure for the next 12 months from authorising these financial statements. The
budgeted income and expenditure is sufficient with the level of reserves for the Charity to be able to
continue as a going concern.
(¢1 Income lax
As a registered charitable company. th8 activities are exempt from United Kingdom Income and
Corporation taxation, provided that the income is applied to charitable purposes.
{d) Fund accountlng
Unrestricted funds can be used in accordance with the charitable objectives at the discretlon of the
Trustees.
Designated funds are where n8cessary. unrestricted funds earmarked by the trustees for particular
future project or commitment.
Restricted funds can only be used for particular restricted purposes within the objects of the charity.
Restrictions arise when specified by the donor or when funds are raised for particular restricted
purposes.
.20-

Blue Smile Project
Company Limited by Guarantee
Notes to the financial statements {¢ontinuèd)
Year ended 31 July 2024
Accounting policies (continued)
{e) Income
All income included in the Statement of Financi81 Activities ISOFAI when the charity is legally entitled
to the income and the amount can be quantified with reasonable accuracy. Income is recognised
when il is due under terms of funding agreements. The following specific policies are applied to
particular categories of income=
income from donations or grants is recognised when there is evidence of entitlement to the gift.
rèceipt is probable and its amount can be measured reliably.
income from grants and contracts for the supply of services is recognised wilh the delivery of the
contracled service. This is classified as unrestricted funds unless there is a contractual
requirement for it to be spent on a particular purpose and returned if unspent, in which case it may
be regarded as restricted.
lfj Expenditure
All expenditure is accounted for on an accruals basis as a liability is incurred. Expenditure includes
any VAT that cannot be recovered and is reported as part of the expenditure to which it relates.
Expenditure is allocated between-
Expenditure incurred direclly in the fuifillment of the charity's objectives (charitable expenditure).
Expenditure incurred directly in the effort to raise voluntary contributions Icosls of fundraising).
{gl Operating leases
Lease payments are récognised as an expense over the 18ase term on a slraight-line basis. The
aggregate benefit of lease incentives is recognised as a reduction to expense over the lease term, on
a straight-line basis.
Ihl Tangible assets
Tangible assets are initially recorded at cost, and subsequently stated at cost less any accumulated
depreciation and impairment losses. Any tangible assets carried at revalued amounts are recorded at
the fair value at the date of revaluation less any subsequent accumulated depreciation and
subsequent accumulaled impairment losses.
An increase in the carrying amount of an asset as a result of a revaluation is recognised in other
recognised gains and losses, unless it reverses a charge for impairmenl that has previously been
recognised as expenditure within the statemenl of financial activities. A decrease in the carrying
amount of an asset as a result of revaluation is recognised in other recognised gains and losses.
éxcèpt to the extent that it offsets any previous revalualion gain, in which case the loss is shown
within other recognised gains and losses on the statement of financial activities.
21

Blue Smile Project
Company Limited by Guarantee
Notes to the financial statements (¢onllnued)
Year ended 31 July 2024
Accounting pollcies (continued)
{1) Depreciation
Depreciation is calculated so as to wrile off the cost or valuation of an asset, less its residual value,
over the useful economic life of that asset as lollows:
Equipment
33 /0 straight line
ti) Financial instruments
The charity only has financial assets and financial liabililies of a kind that qualify as a basic financial
instrument. Basic financial instruments are initially recognised at transaction value and subsequently
measured al their settlement value.
Limited by guarantee
The company is limited by guarantee, not having a share capital. and Is also a registered charity., it is
not liable to corporation tax. In the event of the charity being wound up, the liability in respect of
guarantee is limited to £1 per member of the limited liability company.
Donatlons and legacies
Unrestricted
Funds
Reslricled Total Funds
Funds
2024
Donatlons
Corporate donations
Community and evenls
Individual donations
Trusts and grants
Major donors
Gift aid
Legacies
15,174
42.526
13,924
167,500
2,000
14,364
2,000
95.293
17,174
56,890
15,924
262.793
4,280
25,574
4,280
25,574
268,978
113,657
382,635
Unrestricted
Funds
Restricted Total Funds
Funds
2023
Donatlons
Corporate donations
Community and events
Individual donations
Trusts and grants
Major donors
Gift aid
Legacies
16.205
16.821
9,474
146,570
2,000
7.808
188
16.205
18,943
9,474
221,635
5.000
7,808
188
2,122
75,065
3.000
199,066
80,187
279,253
.22-

Blue Smile Project
Company Limited by Guarantee
Notes to the financial statements fcontinue
Year ended 31 July 2024
Charltable a¢tlvlties
Unrestricted
Funds
Reslricled Total Funds
Funds
2024
Service fees
162,022
162,022
Unrestricted
Funds
Restricted Totsl Funds
Funds
2023
Service fees
183,906
2.659
186.565
Costs of fundraising
Unreslricted Total Funds
Funds
2024
Unr8stric16d Total Funds
Funds
2023
Costs of fundraising
109,893
109,893
59,003
59,003
Expenditure on charltable actlvltles
Unrestricted
Funds
Restricted Total Funds
Funds
2024
Salary and social security costs
Premises
Professional fees of clinical teams and consultants
Office costs
Legal and professional
Training and recruitrnent
Sundries
Bluesmile bursaries
115,937
12,394
108,207
41,256
2,801
7,613
5,220
2,000
54,848
170,785
12.394
177,809
41,256
2,801
7,613
5,720
2,000
69,602
500
295,428
124,950
420.378
Unreslricted
Funds
Restricted Total Funds
Funds
2023
Salary and social sècurity Costs
Premise5
Professional fees of clinical teams and consultants
Office costs
Legal and professional
Training and recruitment
Sundries
Bluesmile bursaries
134.463
12,288
106,822
36,646
2,253
9,636
3,706
105,518
239,981
12,288
106.822
36,646
2,253
9,636
3.706
305,814
105.518
411,332
-23-

Blue Smile Project
Company Limited by Guarantee
Notes to the financial statements {contlnu•d)
Year ended 31 July 2024
Independent examlnation fees
2024
2023
Fees payable to the independent examiner for:
Independent examination of the financial statements
2,400
2,400
10. Staff Costs
2024
2023
Wages and salaries
Social security costs
Pension costs
306.987
14,920
4,886
272.058
10,210
3,755
326.793
286.023
The average head count of employees during the year was 1812023: 18). The average number of full-
lime equivalent employees during the year is analysed as follows..
2024
2023
Management
Clinical operations
Other
10
No employee received employee benefits of more than £60.000 during the year12023'. £Nil).
Key management personnel
Key management personnel include all personnel that have the authorily and responsibility for
planning, directing and controlling the activities of the ¢harity. The total compensation paid to key
management personnel for seNices provided to the charity was £44,676 {2023: £41,908).
11. Trustee remuneration and expenses
No trustee received remuneration in the current or prior year, directly or indirectly. from the charity. No
expenses were reimbursed to the trustees during this or th8 prior year.
-24-

Blue Smile Project
Company Limited by Guarantee
Notes to the financial statements (conllnued)
Year ended 31 July 2024
12. Tangible flxed assets
Equipment
Cost
At 1 August 2023 and 31 July 2024
Depreciation
At 1 August 2023
Charge for the year
At 31 July2024
Carrylng amount
At 31 July2024
At 31 July 2023
24,618
16.865
4.068
20,933
3,685
7,753
13. Debtors
2024
2023
Trade debtors
Prepayments and accrued income
Other debtors
6,294
177,128
1,015
80,361
240,281
640
184,437
321,282
14. Creditors: Amounts falllng due wlthin one year
2024
2023
Trade creditors
Accruals and deferred income
Social security and other taxes
Other creditors
19,339
177,850
14,139
314,700
371
242
164
197,353
329,452
15. Deferred Income
2024
2023
At 1 August 2023
Amount released to income
Amount deferred in year
At 31 July 2024
312,700
1312,7001
175,000
312,700
175,000
312,700
Deferred income relat8S to conditional grant income received in the year on behalf of projects being
compleled in following years.
-25-

Blue Smile Project
Company Limited by Guarantee
Notes to the financial statements (contlnu8d)
Year ended 31 July 2024
16. Analysis of charitable funds
Year ended 31 July 2024
At 1 August
2023
At 31 July
2024
Income
Expenditure
Transfers
Restricted Funds
The Asda Foundation
Cambourne Town Council
Cambridge Community
Foundation
CCF- 52 Partnership
Fund
Community Fund at the
Leys
ECDC
ECET
Evelyn Trust
Groundworks
John Coates
Netherby Trust
Newmarkel Festival
Openwork Foundation
PEM Charitable Trust
Pixel Foundation
Postcode Places
Red Hill Trust
Robert Heylen
Simon Gibson Charitable
Trust
The Cole Charilable Trust
Timothy Lowe
500
250
{5001
(2501
6.565
16.5651
7,500
(7,500)
5,000
1,000
9,003
3,624
5,000
8,300
25,000
8,865
15,000)
{1,000)
(9,003)
13,624)
(5,000)
(8,300)
{22,958}
(4,500)
{15.000)
(2,000)
{5,000)
{16,850)
{2.000}
{2,000}
4.208
6,250
4,365
15.000
2,000
5,000
16.850
2.000
2,000
4,200
1.000
{4,200)
{1,000)
{2,700)
{124,950}
2,700
21,908
113.657
10,615
Unrestricted Funds
Designated projects
General funds
35,000
343.638
13,000
(13,0001
48,000
363,603
438,286
(405,321 }
(405,321)
378,638
438.286
411,603
Total funds
400.546
551.943
(530,271 }
422,218
-26-

Blue Smile Project
Company Limited by Guarantee
Notes to the financial statements (eontlnu•d)
Year ended 31 July 2024
Year ended 31 July 2023
Al 1 August
2022
At 31 July
2023
Income
Expenditure
Transfers
Restricted Funds
CCF Innovate and
Cultivate
CCF Warwick Dominey
Clolhworkers Foundation
Community Fund al the
Leys
Co-op Community Fund
EACT
ECDC
Ely Community Unit Trust
Evelyn Trusl
John Coates
Netherby Trust
Openwork Foundation
Red Hill Trust
Robert Heylen
strangward Trust
Timothy Lowe
6,565
5,000
(6,565)
15,000)
{10,000)
10,000
5,000
(5,000}
12,122}
(6,500)
(1.000)
(2,000)
12,659}
(5,000)
{20.792}
(15,000)
14,000}
(3,000}
15.000)
111,880)
(105,518}
2,122
6,500
1,000
2,000
2,659
5,000
25,000
15,000
4,000
3,000
5.000
4,208
15,000
15,000
14,580
2,700
44.580
82,846
21,908
Unrestricted Funds
Designated projects
General Fund5
20,000
336,535
356,535
15,000
{15,000)
35,000
343,638
386,920
1364,817}
(364,817)
386,920
378,638
Total funds
401,115
469.766
(470,335)
400,546
Restrlcted fund purposes
Netherby Trust - The income received within this fund is restricted for Groupwork Coordinator salary
and groupwork delivery.
Newmarket Festival The income received within this fund is restricted for groupwork in Newmarket
primary schools.
The following restrlcted projects have been completed in thls or the prSor year:
The Asda Found8tion - The income received within this fund is restricted for art and play resources for
therapy.
Camboume Town Council The income received within this fund is restricted for Partner School
service at Monkfield Park Primary School.
Cambridge Cornmunity Foundation
and Thrive" groupwork pilot.
The income received within this fund is restricted for 'Survive
CCF Innovate and Cultivate - The income received within this fund is restricted for "Survive and
Thrive" groupwork pilot.
-27-

Blue Smile Project
Company Limited by Guarantee
Notes to the financial statements (confrftu•d)
Year ended 31 July 2024
CCF - 52 Partnership Fund - The income received within Ihis fund is restricted for Partner School
setvice at Pendragon & Monkfield Park schools.
CCF Warwick Dominey - The income within this fund is restricted to providing a weekly "Blue Smile
Daf in any partner school.
Clothworkers Foundation - Thè income received within this fund is restricted to laptops for Digital
Integration Project.
Community Fund al Ihe Leys - The income received within this fund is restricled for Partner School
service at The Grovè school.
Co-op Community Fund - The income received within this fund is restricted to practitioner training.
EACT - The income received wilhin this fund is restricted to work at Pendragon Community Primary
School, Papworth Everard.
ECDC The income received wlthln this fund Is restricted for partner school seNice St Andrew's
Primary School, Soham.
ECET - The income received within this fund is restricted to support childien with Special Educational
Needs via Outreach service.
Ely Community Unit Trust - The income received within this fund is restricted to work at Sl Andrew's
CofE Primary School, Soham.
Evelyn Trust - The income received within this fund 15 restricted for Worry Warriors Groupwork pilot.
Groundworks The income received wilhin this fund is restricted for arts-based therapy in Partner
Schools.
John Coates - The income received within this fund is restricted for Partner School service.
Openwork Foundation The income re￿iVed within this fund is restricted to work at Orchard Park
Primary School, Cambridge.
PEM Charitable Trust - The income received within this fund is restricted for Partner School service -
Cambridge City schools.
Pixel Foundation - The income received within this fund is restricted for arts-based therapy in Partner
Schools.
Postcode Places The income received within this fund is restricted for Parther School Service
Galfrid School.
Red Hill Trust The income received wthin Ihis fund is reslricted for Partner School service at The
Grove school.
Robert Heylen The income received within this fund is restricted for Partner School service - Hislon
& Impington Brook Primary School.
Simon Gibson Charitable Trust - The income received within this fund is reslricted for Partner School
service.
-28-

Blue Smile Project
Company Limited by Guarantee
Notes to the flnancial statements (continued)
Year ended 31 July 2024
Strangward Trust - The income received within Ihis fund is restricted to in-school counselling service
irtr Cambridgeshire.
The Cole Charitable Trust The income received within this fund is restricted for Partner School
seNice.
Timothy Lowe - The income received wilhin this fund is restricted to outreach work at Hemingford
Gr8y school.
Designated fund purposes:
In 202212023 the charity designated £10,000 towards hardwaro to support the cloud-based data
system project and £25,000 lowards the provision of a Partner School service in a new school. In
202312024 the charity further designated £13,000 towards the provision of a Partner School service in
a new school, bringing the total amount designated foi this purpose to £38,000. These Gosts remain
unexpensed al the year end.
17. Analysis of net assets between funds
Year ended 31 July 2024
Current Creditors Less
Assets
Than 1 Year
Fixed Assets
Total
General Funds
Designated Funds
Restricted Funds
3,685
557,271
48,000
10,615
615,886
(197,353)
363,603
48.000
10,615
3,685
1197,353)
422,218
Year ended 31 July 2023
Current Creditors Less
Assets
Than 1 Year
Fixed Assets
Total
General Funds
Designated Funds
Restricted Funds
7,753
665.337
35.000
21,908
(329,452)
343,638
35.000
21,908
7,753
722,245
(329,452)
400,546
18. Analysis of changes in net debt
At 1 Aug 2023 Cash flows At 31 Jul 2024
Cash at bank and in hand
400.963
30,486
431,449
-29-

Blue Smile Project
Company Limited by Guarantee
Notes to the financial statements (contlnued)
Year ended 31 July 2024
19. Operatlng lease ¢ommitments
The lolal future minimum lease payrn8nts under non-cancellable operating leases are as follows-
2024
2023
Not la18r than 1 year
Later than 1 year and not later than 5 yaars
5,757
5,649
1,809
5,757
7,458
20. Related parties
There were no related party transactions in this or the prior period.
-30.